Delaware
|
76-0307819
|
(State or Other Jurisdiction of
|
(I.R.S. Employer
|
Incorporation or Organization)
|
Identification No.)
|
299 Cherry Hill Road, Parsippany, New Jersey
|
07054
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
Common Stock, $.001 Par Value
|
Over-the-Counter Pink Sheets
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
|
Non- accelerated filer ¨
|
|
Small reporting company x
|
High
|
Low
|
|||||||
YEAR
ENDING DECEMBER 31, 2007
|
||||||||
First
Quarter
|
$ | 0.14 | $ | 0.12 | ||||
Second
Quarter
|
$ | 0.10 | $ | 0.10 | ||||
Third
Quarter
|
$ | 0.11 | $ | 0.11 | ||||
Fourth
Quarter
|
$ | 0.08 | $ | 0.07 | ||||
YEAR
ENDED DECEMBER 31, 2008
|
||||||||
First
Quarter
|
$ | 0.03 | $ | 0.03 | ||||
Second
Quarter
|
$ | 0.02 | $ | 0.02 | ||||
Third
Quarter
|
$ | 0.00 | $ | 0.00 | ||||
Fourth
Quarter
|
$ | 0.00 | $ | 0.00 |
Number of Securities
|
||||||||||||
Remaining Available for
|
||||||||||||
Number of Securities
|
Future Issuance Under
|
|||||||||||
to be Issued Upon
|
Weighted Average
|
Equity Compensation
|
||||||||||
Exercise of
|
Exercise Price of
|
Plans (Excluding
|
||||||||||
Outstanding Options,
|
Outstanding Options,
|
Securities Reflected in
|
||||||||||
Warrants and Rights
|
Warrants and Rights
|
Column (a))
|
||||||||||
Plan Category
|
(a)
|
(b)
|
(c)
|
|||||||||
Equity
Compensation Plans(1)
|
6,050,085 | $ | 0.42 | 2,949,915 | ||||||||
Equity
compensation plans not approved by equity holders(2)
|
3,106,782 | 0.09 | 0 | |||||||||
Total
|
9,156,867 | 2,949,915 |
Name
|
Age
|
Position
|
With
Company Since
|
|||
Fahad
Syed
|
41
|
Chairman
and Chief Executive Officer
|
May
2005
|
|||
Vasan
Thatham
|
51
|
Chief
Financial Officer
|
June
2005
|
|||
Charlotte
G. Denenberg
|
61
|
Director
|
November
2004
|
|||
Joseph
Perno
|
66
|
Director
|
April
2006
|
Nonqualified
|
||||||||||||||||||
Non-Equity
|
Deferred
|
|||||||||||||||||
Stock
|
Option
|
Incentive
Plan
|
Compensation
|
All
Other
|
||||||||||||||
Salary
|
Bonus
|
Awards
|
Awards(3)
|
Compensation
|
Earnings
|
Compensation
|
Total
|
|||||||||||
Name
and Principal Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||||||
Fahad
Syed
|
2008
|
257,000
|
257,000 | |||||||||||||||
Chief
Executive Officer
|
2007
|
335,000
|
335,000 | |||||||||||||||
Vasan
Thatham
|
2008
|
150,000
|
|
80,124
|
230,124 | |||||||||||||
Chief
Financial Officer (1)
|
2007
|
150,000
|
|
80,124
|
230,124 |
Option
Awards
|
Stock
Awards
|
|||||||||||||||||||||||||||||||||||
Equity
|
||||||||||||||||||||||||||||||||||||
Equity
|
Incentive
|
|||||||||||||||||||||||||||||||||||
Incentive
|
Plan
|
|||||||||||||||||||||||||||||||||||
Plan
|
Awards:
|
|||||||||||||||||||||||||||||||||||
Awards:
|
Market or
|
|||||||||||||||||||||||||||||||||||
Equity
|
Number of
|
Payout
|
||||||||||||||||||||||||||||||||||
Incentive
|
Unearned
|
Value of
|
||||||||||||||||||||||||||||||||||
Number of
|
Plan Awards:
|
Market
|
Shares,
|
Unearned
|
||||||||||||||||||||||||||||||||
Securities
|
Number of
|
Number of
|
Number of
|
Value of
|
Units or
|
Shares,
|
||||||||||||||||||||||||||||||
Underlying
|
Securities
|
Securities
|
Shares or
|
Shares or
|
Other
|
Units or
|
||||||||||||||||||||||||||||||
Unexercised
|
Underlying
|
Underlying
|
Units of
|
Units of
|
Rights
|
Other
|
||||||||||||||||||||||||||||||
Options
|
Unexercised
|
Unexercised
|
Option
|
Option
|
Stock That
|
Stock That
|
That Have
|
Rights That
|
||||||||||||||||||||||||||||
(#)
|
Options (#)
|
Unearned
|
Exercise
|
Expiration
|
Have Not
|
Have Not
|
Not Vested
|
Have Not
|
||||||||||||||||||||||||||||
Name
|
Exercisable
|
Unexercisable
|
Options (#)
|
Plan ($)
|
Date
|
Vested (#)
|
Vested ($)
|
(#)
|
Vested ($)
|
|||||||||||||||||||||||||||
Fahad Syed (CEO) |
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Vasan Thatham (CFO) |
225,000 | 75,000 | - | $ | 1.40 |
06/22/15
|
- | - | - | - |
Fees
|
||||||||||||||||||
Earned
|
||||||||||||||||||
or
|
Non-Equity
|
Nonqualified
|
||||||||||||||||
Paid
|
Incentive
|
Deferred
|
||||||||||||||||
in
|
Stock
|
Option
|
Plan
|
Compensation
|
All
Other
|
|||||||||||||
Cash
|
Awards
|
Awards
|
Compensation
|
Earnings
|
Compensation
|
Total
|
||||||||||||
Name
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||||||||
Charlotte
G. Denenberg (1
)
|
$ | 12,000 | $ | - | $ | 12,000 | ||||||||||||
Joseph
Perno (1
& 2)
|
$ | 12,000 | $ | 13,953 | $ | 25,953 |
Name
and Address
|
Amount
and Nature of
|
Percentage
|
||||||
of
Beneficial Owner
|
Beneficial
Ownership
|
of
Class(1)
|
||||||
Fred
Nazem
44
East 73rd Street
New
York, NY 10021
|
23,279,527 | (2) | 24.0 | % | ||||
Faisal
Syed
12
Kings Brook Court
Mendham,
NJ 07945
|
13,238,462 | 13.6 | % | |||||
Mohamed
Asif
53
Burnet Hill Road
Livingston,
NJ 07039
|
13,238,462 | 13.6 | % | |||||
Fahad
Syed
c/o
NetFabric Holdings, Inc
299
Cherry Hill Road
Parsippany,
NJ 07054
|
6,731,731 | 9.6 | % | |||||
Jeff
Robinson
Five
Tomaselli Court
Ballston
Spa, NY 12020
|
4,832,476 | 5.0 | % | |||||
Vasan
Thatham
c/o
NetFabric Holdings, Inc.
299
Cherry Hill Road
Parsippany,
NJ 07054
|
300,000 | (3) | * | |||||
Charlotte
G. Denenberg
c/o
NetFabric Holdings, Inc.
299
Cherry Hill Road
Parsippany,
NJ 07054
|
125,000 | (4) | * | |||||
Joseph
Perno
c/o
NetFabric Holdings, Inc.
299
Cherry Hill Road
Parsippany,
NJ 07054
|
125,000 | (4) | * | |||||
Laurus
Master Fund, Ltd.
c/o
Laurus Capital Management, LLC
335
Madison Avenue
New
York, NY 10017
|
5,221,393 | (5) | 5.3 | % | ||||
All
Directors and Executive
Officers
as a Group (4 persons)
|
7,281,731 | (6) | 7.5 | % |
A.
Exhibits
|
||
Exhibit
2.1
|
Share
Exchange Agreement between the Company, NetFabric, NetFabric's
shareholders and Littlehampton LLC, dated December 9, 2004.
(1)
|
|
Exhibit
2.2
|
Share
Exchange Agreement between the Company, UCA Services, Inc. and all of the
Shareholders of UCA Services, Inc. dated 20, 2005. (4)
|
|
Exhibit
3.1
|
Articles
of Incorporation (12)
|
|
Exhibit
3.2
|
By-Laws.
(7)
|
|
Exhibit
10.1
|
Letter
Agreement between Houston Operating Company, NetFabric Corporation,
Macrocom Investors, LLC and Littlehampton Investments, LLC, dated March
25, 2005. (3)
|
|
Exhibit
10.2
|
Financing
Agreement between NetFabric and Macrocom, dated July 22, 2004.
(1)
|
|
Exhibit
10.3
|
Loan
Agreement between NetFabric and Macrocom, dated October 14, 2004.
(1)
|
|
Exhibit
10.4
|
Amendment
to Financing and Loan Agreement between NetFabric and Macrocom, dated
December 2, 2004. (1)
|
|
Exhibit
10.5
|
Distribution
Agreement between NetFabric and Williams, dated November 29, 2004.
(1)
|
|
Exhibit
10.6
|
Lease
Agreement between NetFabric and Silvermine, dated January 1, 2004.
(1)
|
|
Exhibit
10.7
|
2005
Stock Option Plan. (2)
|
|
Exhibit
10.8
|
Agreement
with Macrocom Investors, LLC for Convertible Debentures dated July 19,
2005. (5)
|
|
Exhibit
10.9
|
Warrant,
dated as October 27, 2005, issued by the Company to Cornell Capital
Partners, LP. (6)
|
|
Exhibit
10.10
|
Securities
Purchase Agreement, dated as of October 27, 2005, by and between the
Company and Cornell Capital Partners, LP. (6)
|
|
Exhibit
10.11
|
Investor
Registration Rights Agreement, dated as of October 27, 2005, by and
between the Company and Cornell Capital Partners, LP.
(6)
|
Exhibit
10.12
|
Escrow
Agreement, dated as of October 27, 2005, by and among the Company, Cornell
Capital Partners, LP and David Gonzalez, Esq., as escrow agent pursuant to
the Securities Purchase Agreement. (6)
|
|
Exhibit
10.13
|
Amended
and Restated Security Agreement, dated as of October 27, 2005, by and
between the Company and Cornell Capital Partners, LP.
(6)
|
|
Exhibit
10.14
|
Amended
and Restated Security Agreement, dated as of October 27, 2005, by and
between the Company and Cornell Capital Partners, LP.
(6)
|
|
Exhibit
10.15
|
Amended
and Restated Security Agreement, dated as of October 27, 2005, by and
between UCA Services, Inc. and Cornell Capital Partners, LP.
(6)
|
|
Exhibit
10.16
|
Officer
Pledge and Escrow Agreement, dated as of October 27, 2005, by and among
the Company, Cornell Capital Partners, LP and David Gonzalez, Esq., as
escrow agent. (6)
|
|
Exhibit
10.17
|
Form
of Secured Convertible Debenture issued to Cornell Capital Partners, LP
dated October 27, 2005. (6)
|
|
Exhibit
10.18
|
Employment
Agreement with Fahad Syed. (7)
|
|
Exhibit
10.19
|
Amendment
of The Share Exchange Agreement dated February 13, 2006 by and among
NetFabric, Holdings, Inc. UCA Services, Inc. and UCA Shareholders.
(8)
|
|
Exhibit
10.20
|
Security
Agreement, dated February 10, 2006, by and between the Company and Laurus
Master Fund, Ltd.
|
|
Exhibit
10.21
|
Secured
Convertible Note, dated February 10, 2006, by and between the Company and
Laurus Master Fund, Ltd. (9)
|
|
Exhibit
10.22
|
Secured
Non-Convertible Note, dated February 10, 2006, by and between the Company
and Laurus Master Fund, Ltd. (9)
|
|
Exhibit
10.22
|
Option,
dated February 10, 2006, by the Company. (9)
|
|
Exhibit
10.23
|
Registration
Rights Agreement, dated February 10, 2006, by and between the Company and
Laurus Master Fund, Ltd. (9)
|
|
Exhibit
10.24
|
Subsidiary
Guaranty, dated February 10, 2006 from NetFabric Corporation and UCA
Services, Inc. (9)
|
|
Exhibit
10.25
|
Letter
agreement, dated February 10, 2006 between the Company and Laurus Master
Fund. (9)
|
|
Exhibit
10.27
|
Form
of Convertible Debenture dated April 19, 2006 issued by the Company.
(10)
|
|
Exhibit
10.28
|
Form
of Warrant, dated April 19, 2006 issued by the Company.
(10)
|
|
Exhibit
10.28
|
Agreement
and Plan of Acquisition by and between Intrusion Detection Technologies,
Inc., UTEK Corporation and NetFabric Holdings, Inc.
(11)
|
|
Exhibit
14.1
|
Code
of Business Conduct and Ethics. (3)
|
|
Exhibit
21.1
|
Subsidiaries
of the Registrant*
|
|
Exhibit
31.1
|
Rule
13a-14(a)/15d-14(a) Certification (CEO)*
|
|
Exhibit
31.2
|
Rule
13a-14(a)/15d-14(a) Certification (CFO)*
|
|
Exhibit
32.1
|
Section
1350 Certification (CEO)*
|
|
Exhibit
32.2
|
Section
1350 Certification
(CFO)*
|
Date:
February 18,2010
|
/s/ FAHAD SYED
|
Fahad
Syed, Chairman and
|
|
Chief
Executive Officer
|
|
(principal
executive officer)
|
Date:
February 18,2010
|
/s/ FAHAD SYED
|
Fahad
Syed, Chairman
|
|
and
Chief Executive Officer
|
|
(principal
executive officer)
|
|
Date:
February 18,2010
|
/s/ VASAN THATHAM
|
Vasan
Thatham, Chief Financial
|
|
Officer
(principal accounting officer)
|
|
Date:
February 18,2010
|
/s/ JOSEPH PERNO
|
Joseph
Perno, Director
|
|
Date:
February 18,2010
|
/s/ CHARLOTTE G.
DENENBERG
|
Charlotte
G. Denenberg,
Director
|
DECEMBER 31,
2008
|
DECEMBER 31,
2007
|
|||||||
ASSETS
|
||||||||
CURRENT
ASSETS:
|
||||||||
Cash
|
$ | 1,317,510 | $ | 15,224 | ||||
Trade
accounts receivable, net
|
3,027,795 | 1,758,821 | ||||||
Prepaid
expenses and other current assets
|
151,595 | 34,012 | ||||||
Total
current assets
|
4,496,900 | 1,808,057 | ||||||
Property
and equipment, net
|
132,337 | 206,329 | ||||||
Goodwill
|
5,704,000 | 5,704,000 | ||||||
Other
intangibles, net
|
456,564 | 659,687 | ||||||
Other
assets
|
22,921 | 22,929 | ||||||
TOTAL
ASSETS
|
$ | 10,812,722 | $ | 8,401,002 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Convertible
debentures, net of unamortized discounts
|
$ | 150,000 | ||||||
Short
term borrowings
|
$ | 950,000 | 970,000 | |||||
Accounts
payable and accrued liabilities
|
4,697,074 | 3,976,771 | ||||||
Accrued
compensation
|
612,526 | 554,880 | ||||||
Deferred
revenues and customer advances
|
1,622,227 | 112,000 | ||||||
Convertible
note, net of unamortized discount
|
1,443,144 | |||||||
Revolving
note, net of unamortized discount
|
1,384,257 | 981,555 | ||||||
Total
current liabilities
|
10,709,228 | 6,745,206 | ||||||
Convertible
note, net of unamortized discount
|
940,232 | |||||||
Total
liabilities
|
10,709,228 | 7,685,438 | ||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||
STOCKHOLDERS'
EQUITY :
|
||||||||
Common
Stock, $.001 par value, authorized shares 200,000,000, 97,053,044 and
96,053,044 shares issued and outstanding, respectively
|
97,053 | 96,053 | ||||||
Additional
paid-in capital
|
38,110,162 | 37,802,940 | ||||||
Accumulated
deficit
|
(38,103,721 | ) | (37,183,429 | ) | ||||
Total
stockholders' equity
|
103,494 | 715,564 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 10,812,722 | $ | 8,401,002 |
Year
|
Year
|
|||||||
Ended
|
Ended
|
|||||||
December 31, 2008
|
December 31, 2007
|
|||||||
Revenues
|
$ | 24,229,023 | $ | 16,223,871 | ||||
OPERATING
EXPENSES:
|
||||||||
Direct
employee compensation and
|
||||||||
consultant
expenses ( includes share based compensation
|
||||||||
of
$34,598 and $45,584)
|
19,071,378 | 12,528,503 | ||||||
Selling,
general and administrative expenses (includes
|
||||||||
share
based compensation of $233,624 and $300,313)
|
4,026,688 | 4,962,997 | ||||||
Impairment
of goodwill
|
8,278,451 | |||||||
Depreciation
and amortization
|
287,422 | 316,938 | ||||||
Total
operating expenses
|
23,385,488 | 26,086,889 | ||||||
Income
(loss) from operations
|
843,535 | (9,863,018 | ) | |||||
OTHER
INCOME / (EXPENSE):
|
||||||||
Amortization
of debt discounts
|
(763,300 | ) | (758,011 | ) | ||||
Amortization
of debt issuance costs
|
(627,873 | ) | (282,005 | ) | ||||
Interest
and bank charges
|
(372,654 | ) | (315,135 | ) | ||||
Debt
inducement costs
|
(539,043 | ) | ||||||
Total
other income / (expense)
|
(1,763,827 | ) | (1,894,194 | ) | ||||
Loss
before provision for income taxes
|
(920,292 | ) | (11,757,212 | ) | ||||
Provision
for income taxes
|
- | - | ||||||
LOSS
FROM CONTINUING OPERATIONS
|
(920,292 | ) | (11,757,212 | ) | ||||
DISCONTINUED
OPERATIONS:
|
||||||||
Loss
from discontinued operations
|
- | (53,398 | ) | |||||
NET
LOSS
|
$ | (920,292 | ) | $ | (11,810,610 | ) | ||
Net
loss from continuing operations per common share, basic and
diluted
|
$ | (0.01 | ) | $ | (0.14 | ) | ||
Net
loss from discontinued operations per common share, basic and
diluted
|
- | - | ||||||
Net
loss per common share, basic and diluted
|
$ | (0.01 | ) | $ | (0.14 | ) | ||
Weighted
average number of shares outstanding, basic and diluted
|
96,837,197 | 81,617,063 |
COMMON STOCK
|
ADDITIONAL
|
ACCUMULATED
|
TOTAL
|
|||||||||||||||||
SHARES
|
PAR VALUE
|
PAID-IN CAPITAL
|
DEFICIT
|
STOCKHOLDERS' EQUITY
|
||||||||||||||||
Balances
at December 31, 2006
|
75,023,883 | $ | 75,024 | $ | 36,201,479 | $ | (25,372,819 | ) | $ | 10,903,684 | ||||||||||
Issuance
of common shares for services
|
640,000 | 640 | 76,960 | 77,600 | ||||||||||||||||
Sale
of common shares in private placement
|
11,250,000 | 11,250 | 438,750 | 450,000 | ||||||||||||||||
Employee
share-based compensation
|
268,297 | 268,297 | ||||||||||||||||||
Conversion
of warrants to common shares
|
3,667,111 | 3,667 | (3,667 | ) | ||||||||||||||||
Allocation
of value for warrants issued in connection with short term
borrowings
|
68,668 | 68,668 | ||||||||||||||||||
Conversion
of convertible debenture issued to shareholder with common
stock
|
5,472,050 | 5,472 | 752,453 | 757,925 | ||||||||||||||||
Net
loss
|
(11,810,610 | ) | (11,810,610 | ) | ||||||||||||||||
Balances
at December 31, 2007
|
96,053,044 | 96,053 | 37,802,940 | (37,183,429 | ) | 715,564 | ||||||||||||||
Issuance
of common shares for finance charges
|
1,000,000 | 1,000 | 39,000 | 40,000 | ||||||||||||||||
Employee
share-based compensation
|
268,222 | 268,222 | ||||||||||||||||||
Net
loss
|
(920,292 | ) | (920,292 | ) | ||||||||||||||||
Balances
at December 31, 2008
|
97,053,044 | $ | 97,053 | $ | 38,110,162 | $ | (38,103,721 | ) | $ | 103,494 |
Year ended
|
Year ended
|
|||||||
December 31, 2008
|
December 31, 2007
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
loss
|
(920,292 | ) | (11,810,610 | ) | ||||
Loss
from discontinued operations
|
53,398 | |||||||
Adjustments
to reconcile net loss to net cash provided by (used
in) operating activities:
|
||||||||
Common
stock, options and warrants issued for services
|
77,600 | |||||||
Share
based compensation
|
268,222 | 268,297 | ||||||
Debt
inducement charge
|
539,043 | |||||||
Non-cash
financing fees
|
40,000 | |||||||
Amortization
of debt discounts
|
763,300 | 758,011 | ||||||
Amortization
of debt issuance costs
|
627,873 | 282,005 | ||||||
Impairment
of goodwill
|
8,278,451 | |||||||
Depreciation
and amortization
|
287,422 | 316,938 | ||||||
Loss
on disposal of property and equipment
|
5,287 | |||||||
Changes
in operating assets and liabilities:
|
||||||||
Trade
accounts receivable
|
(1,268,974 | ) | 390,859 | |||||
Prepaid
expenses and other current assets
|
(117,583 | ) | (28,902 | ) | ||||
Other
assets
|
31,502 | |||||||
Accounts
payable and accrued liabilities
|
719,498 | 248,428 | ||||||
Accrued
compensation
|
57,646 | 216,597 | ||||||
Deferred
revenues and advances
|
1,510,227 | 112,000 | ||||||
Net
cash provided by continuing operations
|
1,972,626 | (266,383 | ) | |||||
Net
cash used in discontinued operations
|
(53,398 | ) | ||||||
Net
cash provided by (used in) operating activities
|
1,972,626 | (319,781 | ) | |||||
INVESTING
ACTIVITIES
|
||||||||
Proceeds
from disposal of property and equipment
|
5,981 | |||||||
Purchases
of property and equipment
|
(20,762 | ) | (106,024 | ) | ||||
Net
cash used in investing activities
|
(14,781 | ) | (106,024 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Proceed
from a private sale of common stock
|
450,000 | |||||||
Repayment
of debentures
|
(150,000 | ) | (500,000 | ) | ||||
Short
term borrowings
|
1,110,000 | 1,170,000 | ||||||
Repayment
of short term borrowings
|
(1,130,000 | ) | (200,000 | ) | ||||
Repayment
of convertible debentures
|
||||||||
Proceeds
from issuance (repayment) of revolving note, net
|
142,314 | (210,403 | ) | |||||
Debt
issuance costs
|
(627,873 | ) | (282,005 | ) | ||||
Net
cash (used in) provided by financing activities
|
(655,559 | ) | 427,592 | |||||
Net
increase in cash
|
1,302,286 | 1,787 | ||||||
Cash
at beginning of period
|
15,224 | 13,437 | ||||||
Cash
at end of period
|
$ | 1,317,510 | $ | 15,224 | ||||
Supplemental
cash flow information:
|
||||||||
Cash
paid for interest
|
$ | 347,000 | $ | 322,000 | ||||
Supplemental
non-cash financing information
|
||||||||
Conversion
of convertible debenture issued to stockholder and officer with common
stock
|
$ | 757,925 | ||||||
Warrants
issued with debt arrangements
|
$ | 68,668 |
Equipment
|
3
years
|
Furniture
and fixtures
|
7
years
|
Leasehold
improvements
|
Lesser
of life of lease or useful
life
|
2008
|
2007
|
|||||||
Equipment
|
$ | 480,837 | $ | 476,712 | ||||
Lease
improvements
|
106,907 | 106,907 | ||||||
Furniture
and fixtures
|
127,955 | 123,554 | ||||||
715,699 | 707,173 | |||||||
Less:
Accumulated depreciation and amortization
|
(583,362 | ) | (500,844 | ) | ||||
$ | 132,337 | $ | 206,329 |
Net
|
||||||||||||||
Amortization
|
Gross Asset
|
Accumulated
|
Asset
|
|||||||||||
Period
|
Value
|
Amortization
|
Value
|
|||||||||||
Customer
relationship
|
6
years
|
$ | 1,153,424 | $ | (696,860 | ) | $ | 456,564 | ||||||
Covenants
not to compete
|
3
years
|
83,333 | (83,333 | ) | - | |||||||||
$ | 1,236,757 | $ | (780,193 | ) | $ | 456,564 |
Net
|
||||||||||||||
Amortization
|
Gross Asset
|
Accumulated
|
Asset
|
|||||||||||
Period
|
Value
|
Amortization
|
Value
|
|||||||||||
Customer
relationship
|
6 years
|
$ | 1,153,424 | $ | (504,623 | ) | $ | 648,801 | ||||||
Covenants
not to compete
|
3 years
|
83,333 | (72,447 | ) | 10,886 | |||||||||
$ | 1,236,757 | $ | (577,070 | ) | $ | 659,687 |
2009
|
192,237 | |||
2010
|
192,237 | |||
2011
|
72,090 | |||
$ | 456,564 |
2008
|
2007
|
|||||||
Trade
accounts payable
|
$ | 4,264,547 | $ | 3,592,213 | ||||
Accrued
professional fees
|
245,000 | 316,592 | ||||||
Accrued
interest and fees payable
|
187,527 | 67,966 | ||||||
$ | 4,697,074 | $ | 3,976,771 |
Unamortized
|
||||||||||||
Principal
|
debt discount
|
Net
|
||||||||||
Laurus
Revolving Note Due in March 2009
|
$ | 1,419,263 | $ | (35,006 | ) | $ | 1,384,257 | |||||
Laurus
Convertible Note Due in March 2009
|
1,500,000 | (56,856 | ) | 1,443,144 | ||||||||
Short
term borrowings
|
950,000 | 950,000 | ||||||||||
$ | 3,869,263 | $ | (91,862 | ) | $ | 3,777,401 |
Unamortized
|
||||||||||||
Principal
|
debt discount
|
Net
|
||||||||||
Laurus
Revolving Note Due in March 2009
|
$ | 1,276,949 | $ | (295,394 | ) | $ | 981,555 | |||||
Laurus
Convertible Note Due in March 2009
|
1,500,000 | (559,768 | ) | 940,232 | ||||||||
2006
Convertible Debentures, due in December 2007
|
150,000 | 150,000 | ||||||||||
Short
Term Borrowings including $50,000 from an officer
|
||||||||||||
and
director
|
970,000 | 970,000 | ||||||||||
$ | 3,896,949 | $ | (855,162 | ) | $ | 3,041,787 |
Exercise
|
|||||||||
Price
|
Expiration
|
||||||||
Laurus
Warrants
|
554,282 | $ | 0.001 |
See (1)
|
|||||
2006
Private Placement
|
1,350,000 | $ | 0.01 |
April to November 2009
|
|||||
2007
Short Term Financing
|
890,000 | $ | 0.01 |
April to November 2010
|
|||||
Others
|
312,500 | $ | 0.82 |
June 2011
|
|||||
3,106,782 |
Exercise
|
|||||||||
Price
|
Expiration
|
||||||||
Laurus
Warrants
|
554,282 | $ | 0.001 |
See (1)
|
|||||
Macrocom
|
1,000,000 | $ | 1.50 |
July 2008
|
|||||
Cornell
|
560,000 | $ | 0.40 |
July 2008
|
|||||
2006
Private Placement
|
1,350,000 | $ | 0.01 |
April to November 2009
|
|||||
2007
Short Term Financing
|
890,000 | $ | 0.01 |
April to November 2010
|
|||||
Legacy
Warrants
|
1,966,137 | $0.15 to $1.50 |
December 2008 to June 2011
|
||||||
6,320,419 |
Weighted Average
|
Weighted
Average
|
|||||||||||
Options
|
Exercise Price
|
Fair Value
|
||||||||||
Outstanding,
December 31, 2006
|
7,100,085 | $ | 0.41 | $ | 0.27 | |||||||
Options
granted
|
||||||||||||
Options
exercised
|
||||||||||||
Options
cancelled
|
(875,000 | ) | 0.35 | 0.22 | ||||||||
Outstanding,
December 31, 2007
|
6,225,085 | 0.41 | 0.29 | |||||||||
Options
granted
|
||||||||||||
Options
exercised
|
||||||||||||
Options
cancelled
|
(175,000 | ) | 0.35 | 0.22 | ||||||||
Outstanding,
December 31, 2008
|
6,050,085 | $ | 0.42 | $ | 0.28 | |||||||
Exercisable,
December 31,2008
|
5,067,793 | $ | 0.41 | $ | 0.27 | |||||||
Exercisable,
December 31,2007
|
4,159,460 | $ | 0.41 | $ | 0.29 |
Outstanding
|
Exercisable
|
|||||||||||||||||||||||
Average
|
Weighted
|
Average
|
Weighted
|
|||||||||||||||||||||
Range of exercise
|
Number
|
Exercise
|
remaining
|
Number
|
exercise
|
remaining
|
||||||||||||||||||
Price
|
of options
|
Price
|
contractual life
|
of options
|
price
|
contractual life
|
||||||||||||||||||
$0.15 to $0.34
|
2,575,085 | $ | 0.15 | 5.0 | 2,575,085 | $ | 0.15 | 5.0 | ||||||||||||||||
$0.35 to $0.50
|
2,675,000 | $ | 0.35 | 7.6 | 1,783,333 | $ | 0.35 | 7.6 | ||||||||||||||||
$0.51 and above
|
800,000 | $ | 1.51 | 6.4 | 709,375 | $ | 1.51 | 6.4 | ||||||||||||||||
6,050,085 | $ | 0.42 | 6.3 | 5,067,793 | $ | 0.41 | 6.1 |
Average grant
|
||||||||
Options
|
date fair value
|
|||||||
Nonvested
at December 31, 2007
|
2,065,625 | $ | 0.26 | |||||
Granted
|
||||||||
Vested
|
(891,667 | ) | $ | 0.22 | ||||
Cancelled
|
(191,666 | ) | $ | 0.22 | ||||
Nonvested
at December 31, 2008
|
982,292 | $ | 0.30 |
Year
ending December 31, 2009
|
132,966 | |||
$ | 132,966 |
2009
|
150,125 | |||
2010
|
142,058 | |||
2011
|
138,997 | |||
2012
|
92,665 | |||
$ | 523,845 |
2008
|
2007
|
|||||||
Statutory
U.S. rate
|
34.0 | % | 34.0 | % | ||||
Non
deductible expenses
|
(49.9 | )% | (31.7 | )% | ||||
Effect
of valuation allowance
|
15.9 | % | ( 2.3 | )% | ||||
Total
income tax expense (benefit)
|
0.0 | % | 0.0 | % |
2008
|
2007
|
|||||||
Operating
loss carryforwards
|
$ | 2,735,000 | $ | 2,881,000 | ||||
Reserves
and allowances
|
104,000 | 167,000 | ||||||
Valuation
allowance
|
(2,839,000 | ) | (3,048,000 | ) | ||||
Net
deferred tax assets
|
$ | — | $ | — |
Name: Fahad
Syed
|
Title:
Chairman and Chief Executive
Officer
|
/s/ Vasan Thatham
|
Name:
Vasan Thatham
|
Title:
Chief Financial
Officer
|
/s/ Fahad
Syed
|
Name:
Fahad Syed Title: Chairman and Chief
|
Executive
Officer
|
/s/ Vasan Thatham
|
Name:
Vasan Thatham
|
Title:
Chief Financial
Officer
|